EX-99.1 2 chop_ex991.htm PRESS RELEASE, DATED SEPTEMBER 4, 2014 chop_ex991.htm
Exhibit 99.1
 
China Gerui Advanced Materials Group Limited Announces Unaudited Second Quarter 2014 Financial Results
 
ZHENGZHOU, China, September 4, 2014 -- China Gerui Advanced Materials Group Limited (NASDAQ: CHOP) ("China Gerui," or the "Company"), a leading high-precision, cold-rolled steel producer in China, today announced unaudited financial results for the three months and six months ended June 30, 2014.
 
"As part of our mid-year strategic review, we focused our efforts on strengthening our working capital and cash management cycles while streamlining the Company’s operation through stringent cost management and optimization of product mix which has yielded measurable improvements in gross margins and EBITDA in the second quarter when compared to the first quarter of 2014,” commented Mr. Mingwang Lu, Chairman and Chief Executive Officer of China Gerui.
 
While this will continue to be our focus as we turn to the second half of the year, we recognize that the continued challenges we face, including industry-wide excess capacity, weak demand, a more tightened credit environment, and weak capital markets posed risks to our core business.  As a result, we have engaged in a new strategy to enter into the fast growing Chinese antiquities market to more rapidly increase our return on capital, fortify our future cash and alleviate the pressure of fixed assets and working capital generated from the metals processing business.  "We remain encouraged over the potential growth opportunities over the next 12 months. We have created competitive advantages with our innovative new and broad line of products to meet the needs of our diverse and growing customer base. We are better positioned with our broad product line today than at any time in our Company's history to capture share in the high-margin markets when the environment improves. We also believe our entrance into a growth market will help to support our core operations, maximize shareholder return and strengthen our future cash position," Mr. Lu concluded.
 
Second Quarter Results
 
Revenue decreased 24.1% to $32.7 million in the second quarter of 2014 from $43.1 million in the second quarter of 2013.  The decrease in revenue was primarily due to a 4.6% decrease in the Company's average selling price to $660 per ton for the second quarter of 2014 as compared to an average selling price of $692 per ton for the second quarter of 2013, as well as a 20.5% decrease in sales volume to approximately 49,500 tons for the second quarter of 2014 as compared to approximately 62,300 tons for the same quarter of 2013. 
 
Gross profit decreased 51.8% to $1.7 million in the second quarter of 2014 from $3.5 million in the same quarter of 2013.  Gross margin was 5.2% in the second quarter of 2014 compared to a gross profit margin of 8.2% in the second quarter of 2013. The decrease in gross profit and gross margin reflects the continuing economic slowdown in China and the resulting lower demand for steel which exacerbated pricing pressures in the market.
 
Operating loss was $0.6 million in the second quarter of 2014, compared with operating income of $0.9 million for the second quarter of 2013.  The decrease in operating income in the second quarter of 2014 was primarily due to a 51.8% decrease in gross profit.
 
Net loss was $1.4 million in the second quarter of 2014, or $0.02 per fully diluted share, compared to a net loss of $0.8 million, or $0.01 per fully diluted share in the second quarter of 2013. 
 
Non-GAAP adjusted EBITDA was $2.8 million in the second quarter of 2014, or 8.7% of revenue, compared to $4.0 million, or 9.3% of revenue, in the second quarter of 2013. Non-GAAP adjusted EBITDA is defined as earnings before net interest expense, taxes, depreciation, amortization for the second quarter of 2014 and of 2013.*
 
 
1

 
 
* Please see the section below entitled "Use of Non-GAAP Adjusted Financial Measures" and the reconciliation table at the end of this press release for an explanation and quantitative comparison of the non-GAAP measures used in this press release to their GAAP equivalents.
 
Six Months 2014 Results
 
Revenue was $59.1 million in the first six months of 2014 compared with $88.7 million in the first six months of 2013.  Gross profit was $0.5 million in the first six months of 2014 compared with $8.7 million in the same period of 2013.  Operating loss was $4.4 million in the first six months of 2014, compared with operating income of $3.0 million for the same period of 2013.  The decrease in operating income in the first six months of 2014 was primarily due to a decline in gross profit. Net loss was $5.6 million in the first six months of 2014, or $0.09 loss per fully diluted share, compared to a net loss of $0.9 million, or $0.02 loss per fully diluted share in the year ago corresponding period of 2013. 
 
Non-GAAP adjusted EBITDA was $2.7 million in the first six months of 2014, or 4.5% of revenue, compared to $9.1 million, or 10.3% of revenue, in the second quarter of 2013. Non-GAAP adjusted EBITDA is defined as earnings before net interest expense, taxes, depreciation, amortization and stock-based compensation for the second quarter of 2014 and of 2013.*
 
Financial Condition
 
As of June 30, 2014, the Company had $3.0 million in unrestricted cash, $10.8 million in current certificates of deposit, and an additional $76.1 million in restricted cash, as compared to $237.1 million in unrestricted cash, $24.2 million in current certificates of deposit and an additional $114.8 million in restricted cash as of December 31, 2013. The Company's short-term debt consisted of notes payable, term loans and financing obligation (current portion) that totaled $240.6 million at June 30, 2014, compared to $282.9 million as of December 31, 2013. The Company had long-term debt $9.2 million in financing obligation (net of current portion) at June 30, 2014, compared to $13.0 million as of December 31, 2013. Shareholders' equity was $285.7 million at June 30, 2014 as compared to $299.1 million as of December 31, 2013. Net cash used in operating activities for the six months ended June 30, 2014 was $226.6 million compared with $22.4 million in 2013.
 
Recent Developments
 
Amidst the continued challenges the Company faces, including industry-wide excess capacity, weak demand, a more tightened credit environment, and weak capital markets, the management evaluated alternative investments to offset the pressure related to the Company’s core business.  As a result, the Company has engaged in a new strategy to enter into the fast growing Chinese antiquities market to more rapidly increase its return on capital, fortify its future cash and alleviate the burden of fixed assets and working capital generated from the metals processing business. The Company plans to continue to grow its metals business, but has moved to capitalize on an opportunity to enter the rapidly growing cultural antiquities market. China Gerui is pleased to announce the acquisition of a porcelain collection dating to as far back as the Song Dynasty, more than a thousand years ago, for a cash consideration of $234 million, representing a 74% discount to an estimated market value of $905 million as appraised by independent Class A Chinese Artwork Appraisers. Management intends to auction all 206 pieces of the collection to fortify the Company’s future cash position.  However, there is no assurance the auction will be completed in a timely fashion or will realize the afore-mentioned appraisal value.  The proceeds from the sale of the antiquities will be used to fund working capital for the metals processing business, geographic and international expansion, entrance into new end-user applications, research and development and strategic acquisitions.
 
China Gerui again sponsored the AMM Steel Success Strategies XXIX Conference. The conference took place from June 16-18, 2014 at the Sheraton Hotel in New York.  The AMM Conference attendees were from major steel companies and associations from around the world.  It was a virtual who's-who of the global steel industry. Participants benefitted from a high-level conference program and networking opportunities. 
 
 
2

 
 
Since the launch of the share repurchase program in April 2011, as of June 30, 2014 the Company repurchased a total of 2,147,749 ordinary shares at an average price of $2.93 per share for a total repurchase price of approximately $6.3 million.
 
2014 Financial Guidance
 
The Company is revising its full year 2014 revenue guidance to the range of $100 million to $110 million reflecting the Company’s view of continued weakened demand for its products, volatile pricing pressure in the sector and an unexpected one-time production interruption  in the third quarter due to a public works project in Xinzheng City.  The public works project forced a shut-down of the Company’s production for approximately thirty days and has since been resolved.  The Company may adjust such guidance as changing macroeconomic conditions and operational and competitive challenges dictate.
 
Industry and Business Update
 
In the first half of 2014, China’s GDP grew by 7.4%, down 0.2% compared with the same period last year.  Second quarter operational and financial results of the Chinese steel industry reflected recent government policies to stabilize economic growth.  In the first half of 2014, domestic consumption contributed 102.9% to GDP growth whereas exports declined by 2.9%. The economic structure is changing from investment-oriented to consumption-oriented models, and from industry- oriented to service-oriented models. New characteristics of the national economy reflected the progress in the change of economic structure, and economic growth will gradually require less steel over time, making it difficult to achieve significant growth in steel consumption. In the first half of 2014, national consumption of crude steel was 376 million tons, up 0.4% year-over-year.
 
Large and medium-sized member steel mills of the China Iron and Steel Association posted a total net profit margin of a meager 0.42%.  Excluding non-core operations, they accumulated a loss of $107 million.  The association expects the difficult conditions to persist due to excess capacity, weak demand, volatile pricing, tight credit supply and soaring environmental protection costs.
 
China's plan to reduce excess production capacity by closing small factories and limiting investment has resulted in an 8.4% decline in investment in the steel industry. The National Development and Reform Commission indicated that the plan to reduce the excess capacity and thereby improve efficiency will continue, but is expected to take years to restore balance in the demand-supply equation.
 
The Company believes that utilization of its wide- and narrow-strip cold-rolled steel capacity was 60% in the second quarter of 2014 compared with approximately 61% during the first quarter of 2014. The Company's utilization of its chromium-plating production lines was approximately 55% in the second quarter of 2014 compared to 51% during the first quarter of 2014. Chromium-plating capacity utilization will continue to rise as the production line realizes increasing operating rates and economies–of-scale, and a major customer reorganizes its production operations to incorporate chromium-plated steel.   
 
"We are encouraged by the booming Chinese antiquities market over the last decade and are optimistic that the recent antique porcelain acquisition provides a unique opportunity for the Company and our investors with regard to near- and mid-term cash flow, which will in turn drive and expand our metals processing operations.  Our research and development for new products and applications is creating innovative, wide-ranging products to attract new business from existing clients and penetrate into additional markets to expand our customer base. These advanced products will specifically target applications possessing higher gross margins. With our advanced manufacturing capabilities and new products, we are positioned to gain from the further recovery in the steel industry.  " Mr. Lu concluded.  
 
 
3

 
 
Conference Call Information
 
The Company issued its second quarter unaudited financial results on Thursday, September 04, 2014 prior to the conference call.
 
Listeners may access the call by dialing +1 (877) 407-8031 five to ten minutes prior to the scheduled conference call time. International callers should dial +1 (201) 689-8031.
 
A replay of the conference call will be available for 14 days starting from 12:00 P.M. EDT on Thursday, September 04, 2014.  To access the replay, dial +1 (877) 660-6853.  International callers should dial +1 (201) 612-7415.  The conference ID number is 13589992.
 
A live and archived webcast of the call will be available on the Company's website at www.geruigroup.com/Webcasts.html.  To listen to the live webcast, please go to the Company's website at least fifteen minutes prior to the start of the call to register, download and install any necessary audio software.
 
Use of Non-GAAP Financial Measures

This release includes the use of non-GAAP EBITDA, which are financial measures that are not defined by U.S. generally accepted accounting principles, or U.S. GAAP. For purposes of Regulation G, a non-GAAP financial measure is a numerical measure of a registrant's historical or future financial performance, financial position or cash flows that excludes amounts, or is subject to adjustments that have the effect of excluding amounts, that are included in the most directly comparable measure calculated and presented in accordance with U.S. GAAP in the statement of income, balance sheet, or statement of cash flows (or equivalent statements) of the issuer; or includes amounts, or is subject to adjustments that have the effect of including amounts, that are excluded from the most directly comparable measure so calculated and presented. Pursuant to the requirements of Regulation G, the Company has included with this press release a table which includes a reconciliation of non-GAAP EBITDA to the most directly comparable respective U.S. GAAP financial measures. Non-GAAP EBITDA is defined in this earnings release as earnings before interest, taxes, depreciation, and amortization that were incurred in the first and second quarter of 2014. The Company's management believes that the presentation of these non-GAAP financial measures provides useful information regarding the Company’s results of operations because it assists in analyzing and benchmarking the performance and value of the Company’s business. The Company's calculation of non-GAAP EBITDA may not be consistent with similarly titled measures of other companies.

About China Gerui Advanced Materials Group Limited

China Gerui Advanced Materials Group Limited is a leading niche and high value-added steel processing company in China. The Company produces high-end, high-precision, ultra-thin, high- strength, cold-rolled steel products that are characterized by stringent performance and specification requirements that mandate a high degree of manufacturing and engineering expertise. China Gerui's products are not standardized commodity products. Instead, they are tailored to customers' requirements and subsequently incorporated into products manufactured for various applications. The Company sells its products to domestic Chinese customers in a diverse range of industries, including the food and industrial packaging, construction and household decorations materials, electrical appliances, and telecommunications wires and cables. For more information, please visit http://www.geruigroup.com.

 
4

 
 
Safe Harbor Statement

Certain of the statements made in this press release are "forward-looking statements" within the meaning and protections of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements include statements with respect to our beliefs, plans, objectives, goals, expectations, anticipations, assumptions, estimates, intentions, and future performance, and involve known and unknown risks, uncertainties and other factors, which may be beyond our control, and which may cause the actual results, performance, capital, ownership or achievements of the Company to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. All statements other than statements of historical fact are statements that could be forward-looking statements including, but not limited to, statements regarding future events, future performance, the auction of the acquired porcelain collection, the availability and use of proceeds from the sale of antiquities, the utility to our investor of the non-GAAP financial measures presented in this release, and our 2014 full year revenue guidance. You can identify these forward-looking statements through our use of words such as "may," "will," "anticipate," "assume," "should," "indicate," "would," "believe," "contemplate," "expect," "estimate," "continue," "plan," "point to," "project," "could," "intend," "target" and other similar words and expressions of the future. All written or oral forward-looking statements attributable to us are expressly qualified in their entirety by this cautionary notice, including, without limitation, those risks and uncertainties described in our annual report on Form 20-F for the year ended December 31, 2013and otherwise in our SEC reports and filings. Such reports are available upon request from the Company, or from the SEC, including through the SEC's Internet website at http://www.sec.gov. We have no obligation and do not undertake to update, revise or correct any of the forward-looking statements after the date hereof, or after the respective dates on which any such statements otherwise are made.
 
Company Contact:
Investor Relations Contacts:
 
Email: investors@geruigroup.com
Vivian Chen
Kevin Theiss
Website: www.geruigroup.com
Managing Director
Account Manager
 
Grayling
Grayling
 
Phone: 646-284-9427
Phone: 646-284-9409
 
Email: vivian.chen@grayling.com
Email: kevin.theiss@grayling.com
 
-- Financial Tables Follow --
 
 
5

 
 
CHINA GERUI ADVANCED MATERIALS GROUP LIMITED
CONSOLIDATED BALANCE SHEETS
(IN US DOLLARS)
   
(Unaudited)
       
   
June 30, 2014
   
December 31, 2013
 
Assets
           
             
Current assets
           
    Cash
  $ 2,987,999     $ 237,060,422  
    Certificates of deposit
    10,800,180       24,200,075  
    Restricted cash
    76,086,960       114,803,746  
    Accounts receivable, net
    120,806       2,693,510  
    Notes receivable
    16,119       446,008  
    Inventories – Stainless steel
    13,439,913       17,496,675  
    Inventories – Antiques
    233,735,250       -  
    Prepaid purchases
    39,535,311       52,772,830  
    Prepaid expenses
    1,287,392       1,465,287  
    Available-for-sale securities
    8,059,837       -  
    Other receivables, net
    5,274,022       3,123,914  
                 
Total current assets
    391,343,789       454,062,467  
                 
Non-current assets
               
    Property, plant and equipment, net
    126,352,178       132,974,737  
    Land use right, net
    29,836,718       30,997,489  
    Deposit on acquisition of property, plant and equipment
    5,270,507       2,184,217  
    Other receivables
    6,186,252       6,339,434  
                 
Total non-current assets
    167,645,655       172,495,877  
                 
Total assets
  $ 558,989,444     $ 626,558,344  
                 
Liabilities and stockholders' equity
               
                 
Current Liabilities
               
    Accounts payable
  $ 4,873,787     $ 8,471,560  
    Notes payable
    157,489,199       225,812,313  
    Term loans
    74,553,485       50,299,816  
    Financing obligation, sale-leaseback, current portion
    8,513,409       6,813,055  
    Land use right payable
    1,425,377       1,460,671  
    Income tax payable
    328,690       336,829  
    Customers deposits
    8,412,871       14,411,044  
    Accrued liabilities and other payables
    8,480,049       6,799,128  
                 
Total current liabilities
    264,076,867       314,404,416  
                 
Non-current liabilities
               
    Financing obligation, sale-leaseback, net of current portion
    9,223,149       13,025,260  
                 
Total non-current liabilities
    9,223,149       13,025,260  
                 
Total liabilities
    273,300,016       327,429,676  
                 
Commitments and contingencies
               
Stockholders' equity
               
                 
Common stock,
               
    Common stock, 100,000,000 shares authorized with no par value;
               
         59,823,730 shares issued,
               
         59,386,079 and 59,522,910 shares outstanding as of
               
         June 30, 2014 and December 31, 2013, respectively
    140,418,118       140,418,118  
    Treasury stock, at cost, 437,651 and 300,820 shares,
               
        as of June 30, 2014 and December 31, 2013, respectively
    (631,755 )     (498,799 )
    Retained earnings
    122,412,022       127,963,861  
    Accumulated comprehensive income
    23,491,043       31,245,488  
                 
Total stockholders' equity
    285,689,428       299,128,668  
                 
Total liabilities and stockholders' equity
  $ 558,989,444     $ 626,558,344  
 
 
6

 
 
CHINA GERUI ADVANCED MATERIALS GROUP LIMITED
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
(IN US DOLLARS)
     
For the Three Months Ended
   
For the Six Months Ended
 
 
 
 
June 30,
   
June 30,
 
     
2014
   
2013
   
2014
   
2013
 
                           
Revenue
    $ 32,709,589     $ 43,078,588     $ 59,149,322     $ 88,689,295  
                                   
Cost of revenue
      (31,011,749 )     (39,557,743 )     (58,694,326 )     (79,961,858 )
                                   
Gross Profit
      1,697,840       3,520,845       454,996       8,727,437  
                                   
Operating expenses:
                                 
    General and administrative expenses
    $ (2,181,889 )   $ (2,532,275 )   $ (4,575,988 )   $ (4,935,376 )
    Selling and marketing expenses
      (141,205 )     (73,666 )     (303,475 )     (808,013 )
Total operating expenses
      (2,323,094 )     (2,605,941 )     (4,879,463 )     (5,743,389 )
                                   
Operating (loss)/income
      (625,254 )     914,904       (4,424,467 )     2,984,048  
                                   
Other income and (expense):
                                 
    Interest income
      645,262       845,618       1,671,473       2,082,157  
    Interest expenses
      (1,664,798 )     (2,580,151 )     (3,280,592 )     (5,939,682 )
    Sundry income
      277,322       3,423       481,747       102,021  
                                   
Loss before income taxes
      (1,367,468 )     (816,206 )     (5,551,839 )     (771,456 )
                                   
Income tax expense
      -       (29,566 )     -       (169,390 )
                                   
Net loss
    $ (1,367,468 )   $ (845,772 )   $ (5,551,839 )   $ (940,846 )
                                   
Net loss per share
                                 
    - Basic
    $ (0.02 )   $ (0.01 )   $ (0.09 )   $ (0.02 )
                                   
    - Diluted
    $ (0.02 )   $ (0.01 )   $ (0.09 )   $ (0.02 )
                                   
Weighted average common shares outstanding
                               
    - Basic
      59,478,055       59,556,396       59,500,359       59,559,133  
                                   
    - Diluted
      59,478,055       59,556,396       59,500,359       59,559,133  
 
 
7

 
 
CHINA GERUI ADVANCED MATERIALS GROUP LIMITED
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
(IN US DOLLARS)
     
For the Three Months Ended
   
For the Six Months Ended
 
 
 
 
June 30,
   
June 30,
 
     
2014
   
2013
   
2014
   
2013
 
Net loss
    $ (1,367,468 )   $ (845,772 )   $ (5,551,839 )   $ (940,846 )
                                   
Other comprehensive income
                                 
    Foreign currency translation gain /(loss)
      636,813       4,067,471       (7,754,445 )     5,112,840  
                                   
Total comprehensive (loss)/income
    $ (730,655 )   $ 3,221,699     $ (13,306,284 )   $ 4,171,994  
 
 
8

 
 
CHINA GERUI ADVANCED MATERIALS GROUP LIMITED
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(IN US DOLLARS)
   
For The Six Months Ended
 
   
2014
   
2013
 
Cash flows from operating activities:
           
             
Net loss
  $ (5,551,839 )   $ (940,846 )
                 
Adjustments to reconcile net loss to net
               
    cash from operating activities:
               
Depreciation of property, plant and equipment
    6,237,130       5,602,740  
Amortization of land use right
    368,085       369,939  
Stock-based compensation
    -       32,891  
Bad debt recovered
    (354,836 )     -  
                 
Changes in assets and liabilities:
               
Accounts receivable, net
    2,866,715       (5,181,508 )
Notes receivable, net
    420,148       436,815  
Inventories – Stainless steel
    3,642,968       (1,482,042 )
Inventories – Antiques
    (234,313,139 )     -  
Prepaid expenses
    143,568       (1,074,146 )
Prepaid purchases
    11,991,925       (42,729,770 )
Other receivable
    (4,814,681 )     147,453  
Accounts payable
    (3,401,460 )     14,649,698  
Income tax payable
    -       (3,422,061 )
Customers deposit
    (5,663,922 )     8,594,318  
Accrued liabilities and other payables
    1,847,140       2,538,767  
                 
Net cash used in operating activities
    (226,582,198 )     (22,457,752 )
                 
Cash flows from investing activities:
               
Cash paid for property, plant and equipment
    (6,981,618 )     (7,855,584 )
Repayment of advance to unrelated third parties
    2,585,524       772,012  
Repayment of advance to related parties
    -       315,177  
Investment in certificates of deposit, net
    12,846,824       (11,271,457 )
Cash paid for available-for-sale securities
    (8,079,763 )     -  
                 
Net cash provided by/(used in) investing activities
    370,967       (18,039,852 )
                 
Cash flows from financing activities:
               
Repayment of term loans
    (15,351,551 )     (14,560,515 )
Proceeds from term loans
    40,883,603       17,796,185  
Repayment of financing obligations, sale-leaseback
    (1,626,407 )     -  
Repayments of notes payable
    (220,900,732 )     (261,603,922 )
Proceeds from notes payable
    157,878,577       313,644,821  
Purchase of treasury stock
    (132,956 )     (84,736 )
Changes in restricted cash, net
    36,031,603       (22,077,780 )
Repayment of advance from unrelated third parties
    -       (1,617,835 )
Dividend paid
    -       (19,214,984 )
                 
Net cash (used in)/provided by financing activities
    (3,217,863 )     12,281,234  
                 
Net decrease in cash
    (229,429,094 )     (28,216,370 )
                 
Effect on change of exchange rates
    (4,643,329 )     2,928,676  
                 
Cash as of January 1
    237,060,422       228,861,009  
                 
Cash as of June 30
  $ 2,987,999     $ 203,573,315  
                 
Supplemental disclosures of cash flow information:
               
                 
Cash paid during the period for:
               
Interest paid
  $ 1,615,795     $ 5,895,801  
                 
Non-cash paid during the period for:
               
Acquisition of property, plant and equipment settled by deposit paid
  $ 121,056     $ -  
                 
Net cash payment during the period for:
               
Prepaid deposit of land use right as part of the dividend paid to
               
   acquire land use right from related company
  $ -     $ 6,971,373  
 
 
9

 
 
CHINA GERUI ADVANCED MATERIALS GROUP LIMITED
RECONCILIATION OF NON-GAAP FINANCIAL DATA
(UNAUDITED) (IN US DOLLARS)
   
Non-GAAP EBITDA
 
   
For the Three Months Ended June 30,
 
   
 
2014
   
 
2013
 
Net Loss, GAAP amount
per consolidated statement of income
  $ (1,367,468 )   $ (845,772 )
Interest income
    (645,262 )     (845,618 )
Interest expenses
    1,664,798       2,580,151  
Income tax expense
    -       29,566  
Depreciation of property, plant and equipment
    3,014,693       2,818,472  
Amortization of land use right
    182,598       286,288  
                 
Non-GAAP EBITDA
  $                     2,849,359     $                   4,023,087  
 
   
 
Non-GAAP EBITDA
 
   
For the Six Months Ended June 30,
 
   
 
2014
   
 
2013
 
Net Loss, GAAP amount
per consolidated statement of income
  $ (5,551,839 )   $ (940,846 )
Interest income
    (1,671,473 )     (2,082,157 )
Interest expenses
    3,280,592       5,939,682  
Income tax expense
    -       169,390  
Depreciation of property, plant and equipment
    6,237,130       5,602,740  
Amortization of land use right
    368,085       369,939  
                 
Non-GAAP EBITDA
  $                     2,662,495     $                  9,058,748  
Stock based compensation
    -       32,891  
Non-GAAP Adjusted EBITDA
  $                     2,662,495     $                   9,091,639  
 
 
10